[CSCSTEL] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -64.81%
YoY- -72.17%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,024,627 973,057 913,027 960,164 1,240,422 1,224,458 993,646 2.06%
PBT 81,356 71,483 24,504 30,107 90,139 98,216 107,891 -17.11%
Tax -9,390 -4,759 -987 -2,066 -10,448 -15,575 -13,994 -23.29%
NP 71,966 66,724 23,517 28,041 79,691 82,641 93,897 -16.20%
-
NP to SH 71,966 66,724 23,517 28,041 79,691 82,641 93,897 -16.20%
-
Tax Rate 11.54% 6.66% 4.03% 6.86% 11.59% 15.86% 12.97% -
Total Cost 952,661 906,333 889,510 932,123 1,160,731 1,141,817 899,749 3.87%
-
Net Worth 377,924 621,838 593,087 583,595 580,493 577,343 593,083 -25.88%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 56,801 19,009 19,009 - - - - -
Div Payout % 78.93% 28.49% 80.83% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 377,924 621,838 593,087 583,595 580,493 577,343 593,083 -25.88%
NOSH 377,924 379,169 380,184 378,958 379,407 379,831 380,181 -0.39%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.02% 6.86% 2.58% 2.92% 6.42% 6.75% 9.45% -
ROE 19.04% 10.73% 3.97% 4.80% 13.73% 14.31% 15.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 271.12 256.63 240.15 253.37 326.94 322.37 261.36 2.46%
EPS 19.04 17.60 6.19 7.40 21.00 21.76 24.70 -15.88%
DPS 15.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.64 1.56 1.54 1.53 1.52 1.56 -25.59%
Adjusted Per Share Value based on latest NOSH - 378,958
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 269.64 256.07 240.27 252.67 326.43 322.23 261.49 2.06%
EPS 18.94 17.56 6.19 7.38 20.97 21.75 24.71 -16.20%
DPS 14.95 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.9945 1.6364 1.5608 1.5358 1.5276 1.5193 1.5607 -25.88%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.07 0.88 0.85 0.71 0.49 1.10 1.55 -
P/RPS 0.39 0.34 0.35 0.28 0.15 0.34 0.59 -24.06%
P/EPS 5.62 5.00 13.74 9.60 2.33 5.06 6.28 -7.11%
EY 17.80 20.00 7.28 10.42 42.87 19.78 15.93 7.65%
DY 14.02 5.68 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.54 0.54 0.46 0.32 0.72 0.99 5.30%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 16/11/06 16/08/06 16/05/06 16/02/06 16/11/05 - -
Price 1.26 1.09 0.88 0.94 0.62 0.89 0.00 -
P/RPS 0.46 0.42 0.37 0.37 0.19 0.28 0.00 -
P/EPS 6.62 6.19 14.23 12.70 2.95 4.09 0.00 -
EY 15.11 16.14 7.03 7.87 33.88 24.45 0.00 -
DY 11.90 4.59 5.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.66 0.56 0.61 0.41 0.59 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment